XML 211 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
The Millicom Group - A.2.2. Material Joint Ventures - Guatemala and Honduras (Details) - USD ($)
$ in Millions
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
 [2]
Disclosure of joint ventures [line items]        
Depreciation and amortization $ (830) $ (841) $ (853)  
Operating profit (loss) 655 645 [1] 490 [1]  
Profit before taxes from continuing operations 129 176 [1],[2] 109 [1],[2]  
Charge for taxes, net (116) (158) [1] (179) [1]  
Net profit (loss) for the year (26) 69 [1],[3] (90) [1],[3]  
Share of profit in joint ventures (68) (6) 0  
Total non-current assets (excluding goodwill) 8,784 7,646    
Total non-current liabilities 4,841 4,116 [4]    
Cash and cash equivalents 528 619 [2] 646 [2] $ 769
Debt and financing – non-current 4,123 3,600 [4]    
Debt and financing – current 458 185 [4]    
Net cash from operating activities 792 820 [2] 878 [2]  
Net cash from (used in) investing activities (1,199) (367) [2] (552) [2]  
Net cash from (used in) financing activities 341 (464) [2] (441) [2]  
Exchange impact on cash and cash equivalents, net (33) 4 [2] (8) [2]  
Net (decrease) increase in cash and cash equivalents (98) (8) [2] (123) [2]  
Impairments/reversal of impairment,net 1 (8)    
Honduras joint ventures        
Disclosure of joint ventures [line items]        
Revenue 586 585 609  
Depreciation and amortization (133) (156) (160)  
Operating profit (loss) 91 70 54  
Financial income (expenses), net (29) (27) (27)  
Profit before taxes from continuing operations 52 41 13  
Charge for taxes, net (19) (18) 0  
Net profit (loss) for the year 34 24 13  
Share of profit in joint ventures 23 15 9  
Dividends and advances paid to Millicom 32 40 66  
Total non-current assets (excluding goodwill) 506 576 645  
Total non-current liabilities 386 407 454  
Total current assets 304 208 259  
Current liabilities 226 282 237  
Cash and cash equivalents 25 16 13  
Debt and financing – non-current 298 308 339  
Debt and financing – current 85 80 63  
Net cash from operating activities 147 152 85  
Net cash from (used in) investing activities (87) (74) (17)  
Net cash from (used in) financing activities (50) (74) (69)  
Net (decrease) increase in cash and cash equivalents 9 3 (1)  
Guatemala joint ventures        
Disclosure of joint ventures [line items]        
Revenue 1,373 1,328 1,284  
Depreciation and amortization (283) (295) (281)  
Operating profit (loss) 387 352 330  
Financial income (expenses), net (56) (60) (73)  
Profit before taxes from continuing operations 309 305 261  
Charge for taxes, net (69) (74) (67)  
Net profit (loss) for the year 240 230 194  
Share of profit in joint ventures 131 126 106  
Dividends and advances paid to Millicom 211 162 77  
Total non-current assets (excluding goodwill) 2,280 2,406 2,297  
Total non-current liabilities 981 1,052 1,039  
Total current assets 718 756 909  
Current liabilities 221 220 211  
Cash and cash equivalents 217 303 289  
Debt and financing – non-current 927 995 987  
Net cash from operating activities 545 498 438  
Net cash from (used in) investing activities (173) (171) (174)  
Net cash from (used in) financing activities (455) (315) (127)  
Exchange impact on cash and cash equivalents, net (3) 2 (3)  
Net (decrease) increase in cash and cash equivalents $ (86) 14 134  
Impairment loss recognised in profit or loss, trade receivables     24  
Impairments/reversal of impairment,net   $ 10 $ 18  
[1] Re-presented for discontinued operations (shown in note A.4.). Not restated for the application of IFRS 15 and 9, as the Group elected the modified retrospective approach for both standards.
[2] Re-presented for discontinued operations (shown in note A.4. and E.3.2.). Not restated for the application of IFRS 15 and 9, as the Group elected the modified retrospective approach for both standards.
[3] Re-presented for discontinued operations (shown in note A.4.).
[4] Not restated for the application of IFRS 15 and 9, as the Group elected the modified retrospective approach for both standards.